investorscraft@gmail.com

Intrinsic ValueDrägerwerk AG & Co. KGaA (DRW3.DE)

Previous Close88.90
Intrinsic Value
Upside potential
Previous Close
88.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Drägerwerk AG & Co. KGaA is a leading medical and safety technology company with a diversified portfolio spanning acute point-of-care solutions and industrial safety applications. The company operates globally, serving healthcare providers, industrial clients, and public safety organizations with anesthesia devices, ventilators, gas detection systems, and personal protective equipment. Its integrated approach combines hardware, software, and services, positioning it as a system solutions provider rather than a pure product vendor. In the medical segment, Dräger focuses on high-acuity settings like operating rooms and ICUs, where reliability and precision are critical. For industrial and public safety markets, it offers specialized hazard management tools, leveraging its long-standing expertise in gas detection and respiratory protection. The company maintains a strong presence in Europe while expanding in growth markets, supported by its 130+ years of engineering heritage and regulatory know-how in highly standardized industries.

Revenue Profitability And Efficiency

Drägerwerk reported EUR 3.37 billion in revenue for the latest fiscal year, with net income of EUR 124.4 million, translating to a diluted EPS of EUR 6.61. The company generated EUR 167.3 million in operating cash flow, though capital expenditures of EUR 59.9 million indicate ongoing investments in production capabilities. These figures reflect steady operational execution in its core medical technology and safety equipment markets, with profitability metrics suggesting disciplined cost management in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with its medical technology segment likely driving higher-margin recurring revenue through consumables and service contracts. Capital efficiency appears balanced between growth investments and operational needs, as evidenced by positive operating cash flow exceeding net income. The industrial safety division contributes diversification benefits, though likely with different margin profiles and sales cycles compared to healthcare equipment.

Balance Sheet And Financial Health

Drägerwerk maintains a conservative financial structure with EUR 223.5 million in cash against EUR 395.6 million of total debt, suggesting adequate liquidity. The balance sheet reflects the capital requirements of a manufacturing-intensive business, with property, plant and equipment likely representing a significant portion of assets. The moderate debt level and positive cash generation indicate capacity for continued R&D spending and selective M&A in niche safety technologies.

Growth Trends And Dividend Policy

The company has demonstrated stable growth in its core markets, supported by increasing global demand for critical care equipment and workplace safety solutions. Its dividend of EUR 2.03 per share represents a payout ratio of approximately 30% of earnings, balancing shareholder returns with reinvestment needs. Future growth may come from expansion in emerging markets and technological upgrades in connected medical devices and smart safety systems.

Valuation And Market Expectations

With a market capitalization of EUR 1.09 billion and a beta of 0.33, Drägerwerk trades as a lower-volatility healthcare/industrial hybrid. The valuation reflects its position as a specialized equipment provider with stable end-markets rather than a high-growth medtech play. Investors likely price in steady demand for its mission-critical products but may discount for the capital intensity of its manufacturing operations.

Strategic Advantages And Outlook

Drägerwerk's key strengths include its technical expertise in life-critical applications, long-standing customer relationships in regulated industries, and integrated product-service business model. The outlook remains stable, supported by healthcare infrastructure spending and industrial safety regulations, though supply chain dynamics and input cost pressures warrant monitoring. Strategic focus areas likely include digitalization of medical devices and expansion of data-enabled safety solutions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount